Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MINING AND METALLURGICAL COMPANY NORILSK NICKEL

(MNOD)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 29 68748 34449 37349 849--
Entreprise Value (EV)1 36 73855 40454 07857 24458 34358 559
P/E ratio 9,62x8,37x14,6x6,79x6,59x7,59x
Yield 11,4%8,61%8,43%10,9%9,09%8,36%
Capitalization / Revenue 2,54x3,56x3,18x2,83x2,71x2,87x
EV / Revenue 3,15x4,08x3,48x3,25x3,17x3,37x
EV / EBITDA 5,90x6,99x7,07x5,24x5,00x5,51x
Price to Book 9,21x12,7x12,2x8,80x6,73x5,44x
Nbr of stocks (in thousands) 1 582 4551 582 4551 582 4551 528 634--
Reference price (USD) 18,830,631,232,632,632,6
Announcement Date 02/26/201902/26/202002/16/2021---
1 USD in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 11 67013 56315 54517 61118 42217 365
EBITDA1 6 2317 9237 65110 93211 66910 633
Operating profit (EBIT)1 5 4167 0126 70810 06510 6849 414
Operating Margin 46,4%51,7%43,2%57,1%58,0%54,2%
Pre-Tax Profit (EBT)1 3 9027 5244 5799 6269 8679 043
Net income1 3 0855 7823 3857 3987 2796 483
Net margin 26,4%42,6%21,8%42,0%39,5%37,3%
EPS2 1,953,652,144,804,954,30
Dividend per Share2 2,132,632,633,542,962,72
Announcement Date 02/26/201902/26/202002/16/2021---
1 USD in Million
2 USD
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2
Net sales1 6 7118 8348 9439 3619 83910 450
EBITDA1 3 9725 8135 7525 888--
Operating profit (EBIT)1 1 375-5 3394 9806 2856 375
Operating Margin 20,5%-59,7%53,2%63,9%61,0%
Pre-Tax Profit (EBT) ------
Net income1 -31,03 4164 0674 188--
Net margin -0,46%38,7%45,5%44,7%--
EPS2 -0,02-2,572,74--
Dividend per Share ------
Announcement Date 08/11/202002/16/202108/05/2021---
1 USD in Million
2 USD
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 7 0517 0604 7057 3958 4948 710
Net Cash position1 ------
Leverage (Debt / EBITDA) 1,13x0,89x0,61x0,68x0,73x0,82x
Free Cash Flow1 4 9404 6856 6403 1055 3294 798
ROE (Net Profit / Equities) 81,7%148%86,3%150%115%75,5%
Shareholders' equity1 3 7753 9033 9214 9336 3458 582
ROA (Net Profit / Asset) 19,4%33,3%16,8%31,2%35,2%26,9%
Assets1 15 94317 36220 09023 69720 70924 106
Book Value Per Share2 2,042,412,553,714,846,00
Cash Flow per Share2 4,103,805,255,045,935,52
Capex1 1 5531 3241 7603 0023 7093 688
Capex / Sales 13,3%9,76%11,3%17,0%20,1%21,2%
Announcement Date 02/26/201902/26/202002/16/2021---
1 USD in Million
2 USD
Key data
Capitalization (USD) 49 848 753 761
Net sales (USD) 15 545 000 000
Free-Float 39,3%
Free-Float capitalization (USD) 19 583 661 250
Avg. Exchange 20 sessions (USD) 31 483 383
Average Daily Capital Traded 0,06%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA